v2.0 Released Institutional Grade 100% Client-Side

From Raw Data to
Valuation-Ready Insights

The comprehensive financial modelling toolkit inspired by Goldman Sachs, JPMorgan, and BlackRock analyst workflows. Build institutional-grade models in seconds.

📊 Market Pulse

Live Assumptions

Risk-Free Rate (10Y)

4.25%

▲ 0.05% (Today)

Market Risk Premium

5.50%

Stable Outlook

Global Tax Rate

%

Editable

0

Core Models

0+

Calculated Outputs

0+

Formula Refs

0+

Analyst Users

Analyst Skill Roadmap

Follow the recommended learning path from basic concepts to advanced valuation techniques.

Beginner

WACC

3-Statement

DCF

Comps

Sensitivity

Forecasting

LBO

M&A

IPO

Expert

How It Works

Institutional-grade analysis in three simple steps.

📝

1. Input Data

Enter historical financials and key assumptions into the model. Our intuitive interface guides you through the process.

⚙️

2. Automated Calculation

Complex formulas run instantly in your browser. No server lag, no data uploads. Your data stays on your device.

💡

3. Valuation Insight

Visualize outputs with dynamic charts, sensitivity tables, and football field analysis to drive decisions.

Who This Is For

Tailored for every stage of your finance career.

Students

Master the technicals before your first internship. Bridge the gap between theory and practice.

Aspiring Analysts

Build a portfolio of models to showcase in interviews. Demonstrate deal-readiness.

Interview Preppers

Practice building models from scratch. Speed up your workflow for technical tests.

What's Inside

Comprehensive tools for every stage of the deal process.

💎

DCF Valuation

Determine intrinsic value by forecasting free cash flows and discounting them to present value.

📊

3-Statement

Integrated Income Statement, Balance Sheet, and Cash Flow Statement modeling.

⚖️

Comps Analysis

Relative valuation benchmarking against peer group multiples.

📉

WACC

Calculate Weighted Average Cost of Capital using CAPM and capital structure.

🎯

Sensitivity

Stress-test valuation assumptions with dynamic data tables.

🔮

Forecasting

Project future revenues using CAGR, linear regression, or fixed growth.

🏦

LBO Model

Leveraged buyout returns analysis (IRR/MOIC) with debt paydown.

🤝

M&A Model

Accretion/Dilution analysis for strategic acquisitions.

🔔

IPO Model

Initial Public Offering pricing, proceeds, and dilution modeling.

📜

Bond Valuation

Fixed income pricing, duration, and convexity analysis.

➗

Ratios

Comprehensive liquidity, profitability, and solvency analysis.

Model Selector

Not sure where to start? Let us guide you.

"The exact framework used in IB analyst training programs"

Senior Associate, Bulge Bracket Bank

Start Modelling Now — Choose Your Framework

Model Inputs

WACC (%) ℹ

Discount rate for future cash flows.

Terminal Growth Rate (%) ℹ

Perpetuity growth rate (usually GDP).

Shares Outstanding (M)

Total diluted shares.

Net Debt ($M)

Total Debt - Cash.

Tax Rate (%)

Effective corporate tax rate.

EBIT Margin (%)

Operating profit margin.

D&A (% Rev)

Depreciation & Amortization.

CapEx (% Rev)

Capital Expenditures.

NWC (% Rev)

Net Working Capital investment.

Revenue Projections ($M)

Year 1

Year 2

Year 3

Year 4

Year 5

Scenario Analysis (WACC / Growth)

Bear WACC

Base WACC

Bull WACC

Bear g%

Base g%

Bull g%

⚠ WACC must be greater than Terminal Growth Rate.

Implied Share Price

$0.00

0.0% Upside

Enterprise Value

$0.00

PV of FCF + PV of TV

Equity Value

$0.00

EV - Net Debt

Free Cash Flow Forecast

Valuation Bridge

Metric	Year 1	Year 2	Year 3	Year 4	Year 5

Scenario Analysis (Implied Price)

Bear Case

$0.00

Base Case

$0.00

Bull Case

$0.00

Formula Reference

Free Cash Flow (FCFF)

NOPAT + D&A - CapEx - ΔNWC

Terminal Value (Perpetuity)

FCFn × (1 + g) / (WACC - g)

Enterprise Value

Σ PV(FCFF) + PV(Terminal Value)

Entry Assumptions

Entry EBITDA ($M)

LTM EBITDA.

Entry Multiple (x)

EV / EBITDA multiple.

Transaction Fees (%)

% of Enterprise Value.

Debt Tranches (Lev x / Rate %)

Sr. Secured

Rate %

Sr. Unsecured

Rate %

Subordinated

Rate %

Operations & Exit

Revenue Growth & EBITDA Margin Forecast

Metric	Year 1	Year 2	Year 3	Year 4	Year 5
Rev Growth (%)
EBITDA Margin (%)

Exit Year

Exit Multiple (x)

Tax Rate (%)

CapEx (% Rev)

IRR

0.0%

Internal Rate of Return

MOIC

0.00x

Multiple of Invested Capital

Sources & Uses

Debt Schedule & Returns

Formula Reference

MOIC

Exit Equity / Entry Equity

Free Cash Flow (Debt Paydown)

EBITDA - Interest - Tax - CapEx - ΔNWC

Subject Company

EBITDA ($M)

LTM EBITDA.

Net Debt ($M)

Total Debt - Cash.

Shares (M)

Fully diluted shares.

Peer Inputs (Price / EPS / EBITDA)

Valuation Matrix

Implied Price (Low)

$0.00

Implied Price (Mean)

$0.00

Implied Price (High)

$0.00

Cost of Equity (CAPM)

Risk-Free Rate (%)

10Y Treasury Yield.

Beta

Levered Beta.

Equity Risk Premium (%)

Expected market return - Risk-free rate.

Cost of Debt

Pre-Tax Cost of Debt (%)

Weighted average interest rate.

Tax Rate (%)

Marginal tax rate.

Capital Structure

Equity Value ($M)

Market Capitalization.

Debt Value ($M)

Total Debt (Book or Market).

WACC

0.0%

Acquirer Data

Share Price ($)

Shares Outstanding (M)

Net Income ($M)

Net Debt ($M)

Target Data

Share Price ($)

Shares Outstanding (M)

Net Income ($M)

Net Debt ($M)

Transaction Assumptions

Offer Price ($)

% Cash Consideration

Interest Rate on Debt (%)

Synergies ($M)

Tax Rate (%)

Transaction Fees ($M)

Accretion / (Dilution) $

$0.00

Per Share Impact

Accretion / (Dilution) %

0.0%

Relative to Standalone EPS

Pro Forma Financials

Metric	Acquirer	Target	Adjustments	Pro Forma

Ownership Structure

Formula Reference

Pro Forma Net Income

Acquirer NI + Target NI + (Synergies × (1-t)) - (Interest Exp × (1-t))

New Shares Issued

(Offer Price × Target Shares × % Stock) / Acquirer Price

Income Statement Inputs ($M)

Revenue

COGS

Operating Expenses

Interest Expense

Net Income

Balance Sheet Inputs ($M)

Cash & Equivalents

Accounts Receivable

Inventory

Total Current Assets

Total Assets

Current Liabilities

Total Debt

Total Equity

Market Data

Share Price ($)

Shares Outstanding (M)

Key Ratios

Profitability Mix

Liquidity Position

Valuation & Offering

Pre-Money Valuation ($M)

Primary Capital Raise ($M)

Secondary Shares Sold ($M)

Greenshoe Option (%)

Pricing & Fees

Target Share Price ($)

IPO Discount (%)

Gross Spread / Fees (%)

Post-Money Valuation

$0.00

Market Cap at Listing

Total Proceeds

$0.00

Gross Proceeds (Pre-Shoe)

Float %

0.0%

Shares Tradable

Offering Summary

Ownership Dilution

Bond Characteristics

Face Value ($)

Coupon Rate (%)

Frequency

Years to Maturity

Yield to Maturity (%)

Bond Price

$0.00

At Premium

Modified Duration

0.00

% Chg for 1% Yield Chg

Convexity

0.00

Curvature

Price-Yield Curve

Base Assumptions

Free Cash Flow (Year 5) ($M)

Base WACC (%)

Base Terminal Growth (%)

Step Size (%)

Implied Terminal Value ($M)

Historical Data

Year 1 Revenue ($)

Year 2 Revenue ($)

Year 3 Revenue ($)

Forecast Assumptions

Growth Method

Fixed Growth % (if selected)

Forecast Years

Revenue Projection

Forecast Data

Assumptions

Revenue Growth (%)

COGS (% Rev)

OpEx (% Rev)

D&A (% Rev)

Interest Rate (%)

Tax Rate (%)

CapEx (% Rev)

NWC (% Rev)

Financial Statements

From Raw Data to
Valuation-Ready Insights

Analyst Skill Roadmap

How It Works

1. Input Data

2. Automated Calculation

3. Valuation Insight

Who This Is For

Students

Aspiring Analysts

Interview Preppers

What's Inside

Model Selector

What's your primary goal?

Start Modelling Now — Choose Your Framework

Discounted Cash Flow (DCF)

Leveraged Buyout (LBO)

Comparable Company Analysis

WACC Calculation

Mergers & Acquisitions (M&A)

Financial Ratios

Initial Public Offering (IPO)

Bond Valuation

Sensitivity Analysis

Financial Forecast

Financial Glossary

3-Statement Model

From Raw Data toValuation-Ready Insights

Analyst Skill Roadmap

How It Works

1. Input Data

2. Automated Calculation

3. Valuation Insight

Who This Is For

Students

Aspiring Analysts

Interview Preppers

What's Inside

Model Selector

What's your primary goal?

Start Modelling Now — Choose Your Framework

Discounted Cash Flow (DCF)

Leveraged Buyout (LBO)

Comparable Company Analysis

WACC Calculation

Mergers & Acquisitions (M&A)

Financial Ratios

Initial Public Offering (IPO)

Bond Valuation

Sensitivity Analysis

Financial Forecast

Financial Glossary

3-Statement Model

From Raw Data to
Valuation-Ready Insights